BNBCalc.com Investment Analysis Report of 5306 Downs Dr, Austin, TX 78721, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

7.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.58%

Cap Rate

8.61%

Return on Investment

23.7%

Annual Revenue

$65,525

AirDNA projects $299/night at 60% occupancy ($65,524).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,870

Annual Expenses

$22,438

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,246

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$546

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$43,087

Your total deduction

$221,316

So, your new taxable income is your previous income minus your total deduction ($150,000 - $221,316)

-$71,316

Your old tax bill

$45,000

Your new tax bill

-$21,395

Estimated tax savings

$66,395

property-location

5306 Downs Dr Austin, Texas, 78721-2206

3 bed • 2 bath • 8 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$65,525

Profit (Cash Flow)

$9,367

Cap Rate

8.6%

Annual Revenue

$65,525

AirDNA projects $299/night at 60% occupancy ($65,524).

Occupancy Rate

Avg Daily Rate

Return Metrics

7.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.58%

Cap Rate

8.61%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Your total deduction

$60,708

Your adjusted annual income

$150,000 - $60,708 = $89,292

Taxes on $89,292 (30%)

$26,788

Your old tax bill

$45,000

Your new tax bill

$26,788

Estimated tax savings

$18,212

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com